Property Info
- MLS S5125172
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2078
- Foundation Other
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate5.5 | Gross Yield7.8% | Annual Rent$27,600.00 | Property Taxes$8,164.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $8,164.91 | $40,824.55 | $81,649.10 | |||
| Net Cash Flow | $19,435.09 | $97,175.45 | $194,350.90 |